Loading...
XSHG
600323
Market cap3.17bUSD
Jul 28, Last price  
27.69CNY
1D
1.46%
1Q
20.75%
Jan 2017
94.08%
IPO
345.92%
Name

Grandblue Environment Co Ltd

Chart & Performance

D1W1MN
P/E
13.57
P/S
1.90
EPS
2.04
Div Yield, %
1.72%
Shrs. gr., 5y
1.26%
Rev. gr., 5y
14.05%
Revenues
11.89b
-5.22%
318,873,725359,292,363411,924,732423,886,179465,224,705595,308,598747,698,082885,267,9571,001,449,4092,435,295,9053,356,967,2163,690,344,5774,202,080,6854,848,494,7526,160,031,1147,481,435,50511,776,514,84712,875,063,18012,541,288,97911,886,247,107
Net income
1.66b
+16.39%
77,520,80385,156,80792,855,47695,770,969103,573,434558,152,922150,080,265190,257,085233,878,127308,712,042402,901,796508,567,480652,236,336875,513,271912,604,7121,057,479,5401,163,381,5331,141,567,5641,429,639,8391,663,901,901
CFO
3.27b
+31.85%
145,955,403170,872,320188,239,047183,386,634216,879,417224,893,823204,460,675497,240,326496,558,335829,204,4951,262,658,0861,178,532,2831,508,920,6831,651,855,4411,324,356,4741,955,774,567878,287,327422,474,8032,482,050,6953,272,684,364
Dividend
Jul 24, 20240.48 CNY/sh

Profile

Grandblue Environment Co., Ltd. engages in water supply, sewage treatment, solid waste treatment, and gas supply businesses in China. The company provides water supply services, including water intake, production, and delivery to end-customers; sewage treatment services, such as sewage treatment pipe network maintenance, pumping station management, and sewage treatment plant operation and management; and gas supply services. It also offers solid waste treatment services comprising garbage sorting, sanitation cleaning, incineration power generation, sludge treatment, kitchen waste treatment, leachate treatment, fly ash treatment, garbage treatment, sludge treatment, and hazardous waste treatment. The company was formerly known as Nanhai Development Co. Ltd. and changed its name to Grandblue Environment Co., Ltd. in December 2013. Grandblue Environment Co., Ltd. was founded in 1992 and is based in Foshan, China.
URL
https://www.grandblue.cn/zn/
IPO date
Dec 25, 2000
Employees
Domiciled in
CN
Incorporated in
CN

Valuation

Title
CNY in thousands, except ratios and share amounts
FYFYFYFYFYFYFYFYFYFY
2024‑122023‑122022‑122021‑122020‑122019‑122018‑122017‑122016‑122015‑12
Income
Revenues
11,886,247
-5.22%
12,541,289
-2.59%
12,875,063
9.33%
Cost of revenue
8,741,736
9,655,093
10,614,624
Unusual Expense (Income)
NOPBT
3,144,511
2,886,196
2,260,440
NOPBT Margin
26.46%
23.01%
17.56%
Operating Taxes
412,667
360,855
233,489
Tax Rate
13.12%
12.50%
10.33%
NOPAT
2,731,844
2,525,341
2,026,950
Net income
1,663,902
16.39%
1,429,640
25.23%
1,141,568
-1.88%
Dividends
(728,479)
(179,376)
Dividend yield
5.15%
1.19%
Proceeds from repurchase of equity
BB yield
Debt
Debt current
2,516,779
1,963,936
4,480,740
Long-term debt
11,635,549
11,018,255
9,827,730
Deferred revenue
1,450,527
1,511,821
1,549,780
Other long-term liabilities
61,179
72,921
59,644
Net debt
8,512,654
10,344,872
4,271,920
Cash flow
Cash from operating activities
3,272,684
2,482,051
422,475
CAPEX
(2,048,085)
Cash from investing activities
Cash from financing activities
1,307,892
187,196
1,687,792
FCF
2,874,264
2,504,134
1,108,324
Balance
Cash
4,397,534
1,523,197
1,106,553
Long term investments
1,242,140
1,114,123
8,929,997
Excess cash
5,045,362
2,010,255
9,392,797
Stockholders' equity
12,192,769
10,401,140
9,147,973
Invested Capital
25,768,434
25,305,020
18,057,205
ROIC
10.70%
11.65%
10.18%
ROCE
10.01%
10.36%
8.16%
EV
Common stock shares outstanding
815,638
816,937
815,347
Price
23.62
36.30%
17.33
-6.12%
18.46
-12.01%
Market cap
19,265,374
36.08%
14,157,519
-5.94%
15,051,308
-10.58%
EV
29,596,575
25,223,314
20,039,352
EBITDA
4,243,015
4,076,819
3,218,479
EV/EBITDA
6.98
6.19
6.23
Interest
524,213
5,452
500,831
Interest/NOPBT
16.67%
0.19%
22.16%